Column
Table specification
| 47 |
Aug 2022 |
2’583 |
1.38 |
1’431’182 |
118’818 |
7.7 |
1’645.86 |
2.16576 |
4’228.86 |
| 46 |
Jul 2022 |
2’583 |
1.38 |
1’433’765 |
116’235 |
7.5 |
1’648.83 |
2.16186 |
4’231.83 |
| 45 |
Jun 2022 |
2’583 |
1.38 |
1’436’348 |
113’652 |
7.3 |
1’651.80 |
2.15797 |
4’234.80 |
| 44 |
Maj 2022 |
2’583 |
1.38 |
1’438’931 |
111’069 |
7.2 |
1’654.77 |
2.15410 |
4’237.77 |
| 43 |
Apr 2022 |
2’583 |
1.38 |
1’441’514 |
108’486 |
7.0 |
1’657.74 |
2.15024 |
4’240.74 |
| 42 |
Mar 2022 |
2’583 |
1.38 |
1’444’097 |
105’903 |
6.8 |
1’660.71 |
2.14639 |
4’243.71 |
| 41 |
Feb 2022 |
2’583 |
1.38 |
1’446’680 |
103’320 |
6.7 |
1’663.68 |
2.14256 |
4’246.68 |
| 40 |
Jan 2022 |
2’583 |
1.38 |
1’449’263 |
100’737 |
6.5 |
1’666.65 |
2.13874 |
4’249.65 |
| 39 |
Dec 2021 |
2’583 |
1.38 |
1’451’846 |
98’154 |
6.3 |
1’669.62 |
2.13494 |
4’252.62 |
| 38 |
Nov 2021 |
2’583 |
1.38 |
1’454’429 |
95’571 |
6.2 |
1’672.59 |
2.13115 |
4’255.59 |
| 37 |
Okt 2021 |
2’583 |
1.38 |
1’457’012 |
92’988 |
6.0 |
1’675.56 |
2.12737 |
4’258.56 |
| 36 |
Sep 2021 |
2’583 |
1.38 |
1’459’595 |
90’405 |
5.8 |
1’678.53 |
2.12360 |
4’261.53 |
| 35 |
Aug 2021 |
2’583 |
1.38 |
1’462’178 |
87’822 |
5.7 |
1’681.50 |
2.11985 |
4’264.50 |
| 34 |
Jul 2021 |
2’583 |
1.38 |
1’464’761 |
85’239 |
5.5 |
1’684.48 |
2.11611 |
4’267.48 |
| 33 |
Jun 2021 |
2’583 |
1.38 |
1’467’344 |
82’656 |
5.3 |
1’687.45 |
2.11239 |
4’270.45 |
| 32 |
Maj 2021 |
2’583 |
1.38 |
1’469’927 |
80’073 |
5.2 |
1’690.42 |
2.10868 |
4’273.42 |
| 31 |
Apr 2021 |
2’583 |
1.38 |
1’472’510 |
77’490 |
5.0 |
1’693.39 |
2.10498 |
4’276.39 |
| 30 |
Mar 2021 |
2’583 |
1.38 |
1’475’093 |
74’907 |
4.8 |
1’696.36 |
2.10129 |
4’279.36 |
| 29 |
Feb 2021 |
2’583 |
1.38 |
1’477’676 |
72’324 |
4.7 |
1’699.33 |
2.09762 |
4’282.33 |
| 28 |
Jan 2021 |
2’583 |
1.38 |
1’480’259 |
69’741 |
4.5 |
1’702.30 |
2.09396 |
4’285.30 |
| 27 |
Dec 2020 |
2’583 |
1.38 |
1’482’842 |
67’158 |
4.3 |
1’705.27 |
2.09031 |
4’288.27 |
| 26 |
Nov 2020 |
2’583 |
1.38 |
1’485’425 |
64’575 |
4.2 |
1’708.24 |
2.08668 |
4’291.24 |
| 25 |
Okt 2020 |
2’583 |
1.38 |
1’488’008 |
61’992 |
4.0 |
1’711.21 |
2.08305 |
4’294.21 |
| 24 |
Sep 2020 |
2’583 |
1.38 |
1’490’591 |
59’409 |
3.8 |
1’714.18 |
2.07944 |
4’297.18 |
| 23 |
Aug 2020 |
2’583 |
1.38 |
1’493’174 |
56’826 |
3.7 |
1’717.15 |
2.07585 |
4’300.15 |
| 22 |
Jul 2020 |
2’583 |
1.38 |
1’495’757 |
54’243 |
3.5 |
1’720.12 |
2.07226 |
4’303.12 |
| 21 |
Jun 2020 |
2’583 |
1.38 |
1’498’340 |
51’660 |
3.3 |
1’723.09 |
2.06869 |
4’306.09 |
| 20 |
Maj 2020 |
2’583 |
1.38 |
1’500’923 |
49’077 |
3.2 |
1’726.06 |
2.06513 |
4’309.06 |
| 19 |
Apr 2020 |
2’583 |
1.38 |
1’503’506 |
46’494 |
3.0 |
1’729.03 |
2.06158 |
4’312.03 |
| 18 |
Mar 2020 |
2’583 |
1.38 |
1’506’089 |
43’911 |
2.8 |
1’732.00 |
2.05805 |
4’315.00 |
| 17 |
Feb 2020 |
2’583 |
1.38 |
1’508’672 |
41’328 |
2.7 |
1’734.97 |
2.05452 |
4’317.97 |
| 16 |
Jan 2020 |
2’583 |
1.38 |
1’511’255 |
38’745 |
2.5 |
1’737.94 |
2.05101 |
4’320.94 |
| 15 |
Dec 2019 |
2’583 |
1.38 |
1’513’838 |
36’162 |
2.3 |
1’740.91 |
2.04751 |
4’323.91 |
| 14 |
Nov 2019 |
2’583 |
1.38 |
1’516’421 |
33’579 |
2.2 |
1’743.88 |
2.04402 |
4’326.88 |
| 13 |
Okt 2019 |
2’583 |
1.38 |
1’519’004 |
30’996 |
2.0 |
1’746.85 |
2.04055 |
4’329.85 |
| 12 |
Sep 2019 |
2’583 |
1.38 |
1’521’587 |
28’413 |
1.8 |
1’749.83 |
2.03708 |
4’332.83 |
| 11 |
Aug 2019 |
2’583 |
1.38 |
1’524’170 |
25’830 |
1.7 |
1’752.80 |
2.03363 |
4’335.80 |
| 10 |
Jul 2019 |
2’583 |
1.38 |
1’526’753 |
23’247 |
1.5 |
1’755.77 |
2.03019 |
4’338.77 |
| 9 |
Jun 2019 |
2’583 |
1.38 |
1’529’336 |
20’664 |
1.3 |
1’758.74 |
2.02676 |
4’341.74 |
| 8 |
Maj 2019 |
2’583 |
1.38 |
1’531’919 |
18’081 |
1.2 |
1’761.71 |
2.02334 |
4’344.71 |
| 7 |
Apr 2019 |
2’583 |
1.38 |
1’534’502 |
15’498 |
1.0 |
1’764.68 |
2.01994 |
4’347.68 |
| 6 |
Mar 2019 |
2’583 |
1.38 |
1’537’085 |
12’915 |
0.8 |
1’767.65 |
2.01654 |
4’350.65 |
| 5 |
Feb 2019 |
2’583 |
1.38 |
1’539’668 |
10’332 |
0.7 |
1’770.62 |
2.01316 |
4’353.62 |
| 4 |
Jan 2019 |
2’583 |
1.38 |
1’542’251 |
7’749 |
0.5 |
1’773.59 |
2.00979 |
4’356.59 |
| 3 |
Dec 2018 |
2’583 |
1.38 |
1’544’834 |
5’166 |
0.3 |
1’776.56 |
2.00643 |
4’359.56 |
| 2 |
Nov 2018 |
2’583 |
1.38 |
1’547’417 |
2’583 |
0.2 |
1’779.53 |
2.00308 |
4’362.53 |
| 1 |
Okt 2018 |
2’583 |
1.38 |
1’550’000 |
0 |
0.0 |
1’782.50 |
1.99974 |
4’365.50 |
Column
Summary costs and possible gains (assuming 30% tax on the gain)
| 47 |
Ref |
2’000’000 |
0.00 |
568’818 |
| 47 |
10% |
2’057’069 |
0.00 |
625’887 |
| 47 |
15% |
2’089’267 |
0.00 |
658’085 |
| 47 |
20% |
2’100’000 |
0.00 |
668’818 |
| 47 |
25% |
2’100’000 |
0.00 |
668’818 |
| 47 |
30% |
2’103’168 |
950.40 |
671’036 |
| 47 |
35% |
2’110’886 |
3’265.92 |
676’438 |
| 47 |
40% |
2’127’706 |
8’311.68 |
688’212 |
| 47 |
45% |
2’147’347 |
14’204.16 |
701’961 |
| 47 |
50% |
2’168’400 |
20’520.00 |
716’698 |
| 47 |
55% |
2’178’797 |
23’639.04 |
723’976 |
| 47 |
60% |
2’188’579 |
26’573.76 |
730’823 |
Structure of the amount per month paid